STX Nasdaq Technology Hardware, Storage & Peripherals Financials FY2017βFY2026
Seagate Technology had $12.2B of revenue in fiscal 2026, up 34.1% on the year before. Over five years, revenue changed +2.7% a year on average.
Hi! I read Seagate Technologyβs latest annual report (fiscal 2026). Here is what stands out:
Good So-so Weak
Are sales growing?
+34.1%
Yes. Sales grew 34.1% last year.
Does it make a profit?
26.1%
Yes. It keeps 26.1% of every sale as profit.
Does profit turn into cash?
25.5%
Yes. 25.5% of sales ends up as free cash.
Is debt under control?
0.4x
Yes. It could repay its debt with 0.4 years of operating profit.
How healthy are the accounts?
8 / 9
Solid. It passes 8 of 9 health tests.
Rules of thumb on reported numbers. A starting point, not a recommendation.
Is it selling more, and how much does it keep?
KIRA Β· Seagate Technology had $12.2B of revenue in fiscal 2026, up 34.1% on the year before. Over five years, revenue changed +2.7% a year on average. Its operating margin was 33.6%, up 12.8Β pts: of every 100 in sales, about 34 is left after running the business.
In plain words: Revenue is all the money customers paid. The margins show how many cents of each dollar of sales are left over at each step: after making the product (gross), after running the business (operating) and after everything, tax included (net).
Revenue
Revenue
Margins, % of revenue
Margins, % of revenue
KIRA Β· Seagate Technology made $3.2B of net profit in fiscal 2026. From fiscal 2017 to 2026, diluted EPS grew 20.6% a year.
Loss periods are shown in red.
In plain words: Net income is the profit left after every cost and tax. Earnings per share (EPS) splits that profit across every share, so it shows what one share earned.
Net income
Net income
Diluted EPS
Diluted EPS
How much cash comes in, and where does it go?
KIRA Β· Free cash flow was $3.1B in fiscal 2026, 25.5% of revenue.
Cash from operations minus capital spending.
In plain words: Profit on paper is not the same as cash in the bank. Free cash flow is the cash left after paying to run and maintain the business: the money it can hand back to shareholders, save or invest.
Free cash flow
Free cash flow
Cash from operations vs capital spending
Cash from operations vs capital spending
KIRA Β· Seagate Technology returned $810M to shareholders in fiscal 2026, 26% of free cash flow. The diluted share count rose 5.5%.
In plain words: Companies hand cash back in two ways: dividends (cash paid to shareholders) and buybacks (buying back their own shares, so each remaining share owns a bigger slice).
Dividends and buybacks
Dividends and buybacks
Diluted shares outstanding (annual)
KIRA Β· In the last 12 months, insiders sold $594M of shares on the open market and bought none.
Open-market purchases and sales by officers, directors and 10% owners, from Form 4 filings. βPlanβ marks trades under a pre-arranged Rule 10b5-1 plan.
In plain words: Insiders are the people who run or own a big part of the company. Buying with their own money can signal confidence; selling often has personal reasons, like taxes or diversifying.
Bought, 12 months
$0.0M
0 insiders
Sold, 12 months
$594M
11 insiders
Of sales under plans
66%
$392M
| Date | Insider | Trade | Shares | Price | Value | Filing |
|---|---|---|---|---|---|---|
| Oct 1, 2026 | William D MosleyCEO, Director | Sold plan | 11,002 | $935.60 | $10.3M | Form 4 |
| Oct 1, 2026 | William D MosleyCEO, Director | Sold plan | 18,998 | $914.67 | $17.4M | Form 4 |
| Sep 21, 2026 | John Christopher MorrisEVP & CTO | Sold plan | 9,354 | $877.91 | $8.2M | Form 4 |
| Sep 15, 2026 | William D MosleyCEO, Director | Sold | 97,889 | $772.14 | $75.6M | Form 4 |
| Sep 15, 2026 | Gianluca RomanoEVP & CFO | Sold | 49,984 | $772.16 | $38.6M | Form 4 |
| Sep 15, 2026 | John Christopher MorrisEVP & CTO | Sold | 15,466 | $772.15 | $11.9M | Form 4 |
| Sep 15, 2026 | Ban Seng TehEVP & Chief Commercial Officer | Sold plan | 52,730 | $782.08 | $41.2M | Form 4 |
| Sep 14, 2026 | William D MosleyCEO, Director | Sold | 1,870 | $781.23 | $1.5M | Form 4 |
| Sep 14, 2026 | Gianluca RomanoEVP & CFO | Sold plan | 955 | $781.24 | $0.7M | Form 4 |
| Sep 14, 2026 | John Christopher MorrisEVP & CTO | Sold | 493 | $781.23 | $0.4M | Form 4 |
| Sep 14, 2026 | Ban Seng TehEVP & Chief Commercial Officer | Sold plan | 989 | $779.00 | $0.8M | Form 4 |
| Sep 11, 2026 | Gianluca RomanoEVP & CFO | Sold plan | 4,600 | $854.55 | $3.9M | Form 4 |
| Sep 11, 2026 | Gianluca RomanoEVP & CFO | Sold plan | 45,898 | $830.01 | $38.1M | Form 4 |
| Sep 10, 2026 | Ban Seng TehEVP & Chief Commercial Officer | Sold plan | 663 | $860.09 | $0.6M | Form 4 |
| Sep 10, 2026 | John Christopher MorrisEVP & CTO | Sold | 572 | $862.14 | $0.5M | Form 4 |
| Sep 10, 2026 | William D MosleyCEO, Director | Sold | 2,849 | $862.13 | $2.5M | Form 4 |
| Sep 10, 2026 | Gianluca RomanoEVP & CFO | Sold | 1,348 | $862.13 | $1.2M | Form 4 |
| Sep 1, 2026 | William D MosleyCEO, Director | Sold plan | 30,000 | $816.28 | $24.5M | Form 4 |
| Sep 1, 2026 | Yolanda Lee ConyersDirector | Sold plan | 750 | $815.11 | $0.6M | Form 4 |
| Aug 24, 2026 | James CI LeeEVP & CLO | Sold plan | 9,013 | $794.84 | $7.2M | Form 4 |
| Aug 21, 2026 | Ban Seng TehEVP & Chief Commercial Officer | Sold plan | 9,862 | $852.97 | $8.4M | Form 4 |
| Aug 21, 2026 | John Christopher MorrisEVP & CTO | Sold plan | 3,516 | $849.35 | $3.0M | Form 4 |
| Aug 21, 2026 | James CI LeeEVP & CLO | Sold | 3,939 | $849.35 | $3.3M | Form 4 |
| Aug 21, 2026 | William D MosleyCEO, Director | Sold | 18,139 | $849.35 | $15.4M | Form 4 |
| Aug 21, 2026 | Gianluca RomanoEVP & CFO | Sold | 9,076 | $849.35 | $7.7M | Form 4 |
| Aug 20, 2026 | Ban Seng TehEVP & Chief Commercial Officer | Sold plan | 6,048 | $842.97 | $5.1M | Form 4 |
| Aug 20, 2026 | John Christopher MorrisEVP & CTO | Sold plan | 523 | $835.54 | $0.4M | Form 4 |
| Aug 13, 2026 | Ban Seng TehEVP & Chief Commercial Officer | Sold | 7,361 | $920.80 | $6.8M | Form 4 |
| Aug 7, 2026 | Gianluca RomanoEVP & CFO | Sold plan | 7,240 | $781.64 | $5.7M | Form 4 |
| Aug 7, 2026 | Gianluca RomanoEVP & CFO | Sold plan | 880 | $845.12 | $0.7M | Form 4 |
| Aug 7, 2026 | Gianluca RomanoEVP & CFO | Sold plan | 14,091 | $811.25 | $11.4M | Form 4 |
| Aug 3, 2026 | William D MosleyCEO, Director | Sold plan | 12,920 | $803.47 | $10.4M | Form 4 |
| Aug 3, 2026 | William D MosleyCEO, Director | Sold plan | 17,080 | $827.30 | $14.1M | Form 4 |
| Aug 3, 2026 | John Christopher MorrisEVP & CTO | Sold plan | 168 | $817.76 | $0.1M | Form 4 |
| Jul 30, 2026 | James CI LeeEVP & CLO | Sold plan | 694 | $877.45 | $0.6M | Form 4 |
| Jul 23, 2026 | James CI LeeEVP & CLO | Sold | 542 | $905.01 | $0.5M | Form 4 |
| Jul 1, 2026 | William D MosleyCEO, Director | Sold plan | 20,657 | $910.48 | $18.8M | Form 4 |
| Jul 1, 2026 | William D MosleyCEO, Director | Sold plan | 9,343 | $924.42 | $8.6M | Form 4 |
| Jun 12, 2026 | Gianluca RomanoEVP & CFO | Sold | 903 | $880.19 | $0.8M | Form 4 |
| Jun 12, 2026 | William D MosleyCEO, Director | Sold | 1,768 | $880.19 | $1.6M | Form 4 |
| Jun 12, 2026 | Ban Seng TehEVP & Chief Commercial Officer | Sold plan | 989 | $880.19 | $0.9M | Form 4 |
| Jun 12, 2026 | John Christopher MorrisEVP & CTO | Sold plan | 1,364 | $880.19 | $1.2M | Form 4 |
| Jun 10, 2026 | William D MosleyCEO, Director | Sold | 2,855 | $821.74 | $2.3M | Form 4 |
| Jun 10, 2026 | John Christopher MorrisEVP & CTO | Sold | 574 | $821.65 | $0.5M | Form 4 |
| Jun 10, 2026 | Ban Seng TehEVP & Chief Commercial Officer | Sold plan | 663 | $821.86 | $0.5M | Form 4 |
| Jun 10, 2026 | Gianluca RomanoEVP & CFO | Sold | 1,351 | $821.75 | $1.1M | Form 4 |
| Jun 4, 2026 | Shankar ArumugaveluDirector | Sold | 1,000 | $927.68 | $0.9M | Form 4 |
| Jun 2, 2026 | Prat BhattDirector | Sold plan | 1,000 | $929.88 | $0.9M | Form 4 |
| Jun 1, 2026 | Yolanda Lee ConyersDirector | Sold plan | 750 | $885.33 | $0.7M | Form 4 |
| Jun 1, 2026 | William D MosleyCEO, Director | Sold plan | 13,780 | $924.99 | $12.7M | Form 4 |
| Jun 1, 2026 | William D MosleyCEO, Director | Sold plan | 16,220 | $900.21 | $14.6M | Form 4 |
| May 20, 2026 | William D MosleyCEO, Director | Sold plan | 30,000 | $751.29 | $22.5M | Form 4 |
| May 14, 2026 | Ban Seng TehEVP & Chief Commercial Officer | Sold plan | 8,003 | $817.28 | $6.5M | Form 4 |
| May 13, 2026 | Ban Seng TehEVP & Chief Commercial Officer | Sold plan | 7,557 | $813.45 | $6.1M | Form 4 |
| May 7, 2026 | Gianluca RomanoEVP & CFO | Sold plan | 1,902 | $770.00 | $1.5M | Form 4 |
| May 6, 2026 | Gianluca RomanoEVP & CFO | Sold plan | 22,488 | $774.22 | $17.4M | Form 4 |
| May 5, 2026 | Stephanie TileniusDirector | Sold | 1,580 | $766.62 | $1.2M | Form 4 |
| May 4, 2026 | John Christopher MorrisEVP & CTO | Sold plan | 5,626 | $738.37 | $4.2M | Form 4 |
| May 4, 2026 | James CI LeeEVP & CLO | Sold plan | 697 | $741.17 | $0.5M | Form 4 |
| Apr 1, 2026 | William D MosleyCEO, Director | Sold plan | 20,000 | $420.73 | $8.4M | Form 4 |
| Mar 19, 2026 | William D MosleyCEO, Director | Sold | 24,584 | $406.77 | $10.0M | Form 4 |
| Mar 13, 2026 | John Christopher MorrisEVP & CTO | Sold plan | 112 | $377.44 | $0.0M | Form 4 |
| Mar 2, 2026 | William D MosleyCEO, Director | Sold plan | 20,000 | $384.76 | $7.7M | Form 4 |
| Mar 2, 2026 | Yolanda Lee ConyersDirector | Sold plan | 750 | $393.59 | $0.3M | Form 4 |
| Feb 24, 2026 | John Christopher MorrisEVP & CTO | Sold plan | 240 | $410.00 | $0.1M | Form 4 |
| Feb 23, 2026 | Kian Fatt ChongEVP Global Operations | Sold | 5,846 | $416.48 | $2.4M | Form 4 |
| Feb 2, 2026 | William D MosleyCEO, Director | Sold plan | 20,000 | $429.27 | $8.6M | Form 4 |
| Jan 30, 2026 | Jay L GeldmacherDirector | Sold | 925 | $448.03 | $0.4M | Form 4 |
| Jan 29, 2026 | Ban Seng TehEVP & Chief Commercial Officer | Sold | 20,195 | $442.29 | $8.9M | Form 4 |
| Jan 26, 2026 | James CI LeeEVP & CLO | Sold plan | 673 | $348.85 | $0.2M | Form 4 |
| Jan 12, 2026 | Ban Seng TehEVP & Chief Commercial Officer | Sold plan | 1,412 | $299.31 | $0.4M | Form 4 |
| Jan 2, 2026 | William D MosleyCEO, Director | Sold plan | 20,000 | $285.56 | $5.7M | Form 4 |
| Dec 15, 2025 | John Christopher MorrisEVP & CTO | Sold plan | 113 | $291.89 | $0.0M | Form 4 |
| Dec 11, 2025 | Ban Seng TehEVP & Chief Commercial Officer | Sold plan | 2,010 | $295.90 | $0.6M | Form 4 |
| Dec 2, 2025 | Yolanda Lee ConyersDirector | Sold plan | 750 | $272.91 | $0.2M | Form 4 |
| Dec 1, 2025 | William D MosleyCEO, Director | Sold plan | 20,000 | $271.03 | $5.4M | Form 4 |
| Nov 13, 2025 | Gianluca RomanoEVP & CFO | Sold plan | 8,002 | $266.69 | $2.1M | Form 4 |
| Nov 12, 2025 | Gianluca RomanoEVP & CFO | Sold plan | 54,021 | $285.16 | $15.4M | Form 4 |
| Nov 11, 2025 | Ban Seng TehEVP & Chief Commercial Officer | Sold plan | 1,412 | $288.98 | $0.4M | Form 4 |
| Nov 11, 2025 | James CI LeeEVP & CLO | Sold plan | 697 | $288.98 | $0.2M | Form 4 |
| Nov 10, 2025 | Shankar ArumugaveluDirector | Sold | 5,000 | $294.57 | $1.5M | Form 4 |
| Nov 5, 2025 | Ban Seng TehEVP & Chief Commercial Officer | Sold | 6,000 | $270.00 | $1.6M | Form 4 |
| Nov 3, 2025 | Stephanie TileniusDirector | Sold | 2,046 | $266.41 | $0.5M | Form 4 |
| Nov 3, 2025 | William D MosleyCEO, Director | Sold plan | 20,000 | $262.82 | $5.3M | Form 4 |
| Oct 31, 2025 | Jay L GeldmacherDirector | Sold | 1,250 | $269.10 | $0.3M | Form 4 |
| Oct 30, 2025 | Kian Fatt ChongEVP Global Operations | Sold | 7,078 | $272.14 | $1.9M | Form 4 |
| Oct 13, 2025 | Ban Seng TehEVP & Chief Commercial Officer | Sold plan | 1,410 | $225.56 | $0.3M | Form 4 |
| Oct 1, 2025 | William D MosleyCEO, Director | Sold plan | 20,000 | $249.90 | $5.0M | Form 4 |
Can it carry its debts, and how well does it use its money?
KIRA Β· Seagate Technology owes $1.9B more than it holds in cash, about 0.4 years of operating profit.
Cash, debt and the ratios that show how comfortably Seagate Technology can carry it.
In plain words: What the company owns and what it owes. More cash than debt is a cushion for bad times; a lot of debt leaves less room when business slows down.
Cash vs debt (incl. leases)
| Fiscal year end | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| Cash and short-term investments | $615M | $786M | $1.4B | $891M | $1.7B |
| Debt incl. finance leases | $964M | $5.5B | $5.7B | $5.0B | $3.6B |
| Net debt / EBITDA | 0.2x | 27.3x | 6.0x | 1.9x | 0.4x |
| Debt / equity | β | β | β | β | 1.7x |
| Interest coverage | 7.9x | β1.1x | 1.4x | 5.9x | 14.4x |
| Current ratio | 1.1x | 1.1x | 1.1x | 1.4x | 1.7x |
| Quick ratio | 0.7x | 0.7x | 0.7x | 0.8x | 1.2x |
| Total assets | $8.9B | $7.6B | $7.7B | $8.0B | $10.0B |
| Total liabilities | $8.8B | $8.8B | $9.2B | $8.5B | $7.8B |
| Shareholders' equity | $109M | β$1.2B | β$1.5B | β$453M | $2.2B |
| Net debt (β = net cash) | $349M | $4.7B | $4.3B | $4.1B | $1.9B |
KIRA Β· Its return on capital was 92.0%: every 100 invested in the business earned about 92 in a year.
After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.
In plain words: How much profit the business makes on the money put into it. A higher percentage means each dollar invested works harder.
Return on capital, equity and assets (annual)
KIRA Β· Seagate Technology passes 8 of 9 financial health tests (Piotroski F-score).
Nine pass/fail tests of profitability, funding and efficiency. 8β9 is strong, 0β2 weak.
In plain words: Nine yes/no tests of financial health, one point each. A green tick is a pass: 7 to 9 points is solid, 0 to 3 is weak.
| Test | FY24 | FY25 | FY26 |
|---|---|---|---|
| Net income is positive | β | β | β |
| Cash from operations is positive | β | β | β |
| Return on assets rose | β | β | β |
| Cash from operations exceeds net income | β | β | β |
| Debt fell relative to assets | β | β | β |
| Current ratio rose | β | β | β |
| Share count didn't rise | β | β | β |
| Gross margin rose | β | β | β |
| Revenue rose relative to assets | β | β | β |
| F-score | 6 / 9 | 7 / 9 | 8 / 9 |
| Accruals ratio | β7.6% | 4.9% | β5.5% |
| Altman Z'' | β3.35 | β0.96 | 2.50 |
What does the share cost, and how does it compare?
KIRA Β· At $644.21 a share, the company is worth $147.5B.
Change the assumptions and see what they imply per share. These are models, not forecasts or price targets β the answer depends entirely on what you put in.
In plain words: Move the sliders to try your own guesses about growth. The result is what one share would be worth if those guesses came true. Different guesses give very different answers.
Value per share
β
Adds net cash of β$1.9B and divides by 229.0M diluted shares. Ten years of cash flows plus a terminal value, discounted to today.
Value per share
β
Reference multiples: today 45.4x Β· peers 18.5x Β· sector 33.0x.
KIRA Β· Seagate Technology grew sales faster than 2 of its 4 similar companies.
Each companyβs latest fiscal year. Fiscal years end in different months, so periods donβt line up exactly.
In plain words: The same numbers for similar companies, so you can tell whether a figure is high or low for this kind of business.
| Company | Market cap | Growth | Op. margin | FCF margin | ROIC | P/E | F-score | |
|---|---|---|---|---|---|---|---|---|
| Seagate Technology STX | $147.5B | 34.1% | 33.6% | 25.5% | 92.0% | β | 8 | |
| Western Digital WDC | $136.8B | 35.7% | 34.5% | 27.2% | 52.2% | 13.8x | 7 | Compare β |
| Sandisk SNDK | $194.6B | 175.3% | 61.2% | 56.8% | 105.9% | β | 7 | Compare β |
| NetApp NTAP | $44.4B | 5.4% | 24.2% | 27.0% | β | 31.3x | 7 | Compare β |
| Logitech LOGI | $15.9B | 6.3% | 16.0% | 20.2% | 121.9% | 20.2x | 7 | Compare β |
Every number, year by year.
Amounts in USD. Hover a ratioβs name for its definition.
In plain words: Every number we have, year by year. Download it as a spreadsheet if you want to dig deeper.
| Fiscal year | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | ||||||||||
| Revenue | $10.8B | $11.2B | $10.4B | $10.5B | $10.7B | $11.7B | $7.4B | $6.6B | $9.1B | $12.2B |
| Gross profit | $3.2B | $3.4B | $2.9B | $2.8B | $2.9B | $3.5B | $1.4B | $1.5B | $3.2B | $5.6B |
| Research and development | $1.2B | $1.0B | $991M | $973M | $903M | $941M | $797M | $654M | $724M | $755M |
| Operating income | $1.1B | $1.6B | $1.5B | $1.3B | $1.5B | $2.0B | β$342M | $452M | $1.9B | $4.1B |
| Interest expense | $222M | $236M | $224M | $201M | $220M | $249M | $313M | $332M | $321M | $284M |
| Pretax income | $815M | $1.4B | $1.4B | $1.0B | $1.3B | $1.7B | β$496M | $445M | $1.5B | $3.7B |
| Income tax | $43.0M | $236M | β$640M | $28.0M | $34.0M | $30.0M | $33.0M | $110M | $44.0M | $506M |
| Net income | $772M | $1.2B | $2.0B | $1.0B | $1.3B | $1.6B | β$529M | $335M | $1.5B | $3.2B |
| Diluted EPS | $2.58 | $4.05 | $7.06 | $3.79 | $5.36 | $7.36 | β$2.56 | $1.58 | $6.77 | $13.90 |
| Diluted shares | 0.30B | 0.29B | 0.29B | 0.27B | 0.25B | 0.22B | 0.21B | 0.21B | 0.22B | 0.23B |
| Cash flow | ||||||||||
| Cash from operations | $1.9B | $2.1B | $1.8B | $1.7B | $1.6B | $1.7B | $942M | $918M | $1.1B | $3.7B |
| Capital expenditure | $434M | $366M | $602M | $585M | $498M | $381M | $316M | $254M | $265M | $569M |
| Free cash flow | $1.5B | $1.7B | $1.2B | $1.1B | $1.1B | $1.3B | $626M | $664M | $818M | $3.1B |
| Depreciation and amortization | $749M | $598M | $541M | $379M | $397M | $451M | $513M | $264M | $251M | $276M |
| Stock-based compensation | $137M | $112M | $99.0M | $109M | $112M | $145M | $115M | $127M | $200M | $213M |
| Acquisitions | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $88.0M | $0.0M |
| Share buybacks | $460M | $361M | $963M | $850M | $2.0B | $1.8B | $408M | $0.0M | $0.0M | $176M |
| Dividends paid | $561M | $726M | $713M | $673M | $649M | $610M | $582M | $585M | $600M | $634M |
| Dividends and buybacks | $1.0B | $1.1B | $1.7B | $1.5B | $2.7B | $2.4B | $990M | $585M | $600M | $810M |
| Balance sheet | ||||||||||
| Cash and short-term investments | $2.5B | $1.9B | $2.2B | $1.7B | $1.2B | $615M | $786M | $1.4B | $891M | $1.7B |
| Total debt | $5.0B | $4.8B | $4.3B | $4.2B | $5.1B | $964M | $5.5B | $5.7B | $5.0B | $3.6B |
| Finance lease liabilities | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M |
| Current assets | $5.0B | $4.3B | $4.4B | $4.1B | $3.8B | $4.0B | $2.9B | $3.3B | $3.7B | $5.2B |
| Current liabilities | $2.6B | $3.2B | $2.2B | $2.7B | $2.9B | $3.6B | $2.6B | $3.1B | $2.6B | $3.1B |
| Inventory | $982M | $1.1B | $970M | $1.1B | $1.2B | $1.6B | $1.1B | $1.2B | $1.4B | $1.6B |
| Property and equipment, net | $1.9B | $1.8B | $1.9B | $2.1B | $2.2B | $2.2B | $1.7B | $1.6B | $1.7B | $2.0B |
| Total assets | $9.3B | $9.4B | $8.9B | $8.9B | $8.7B | $8.9B | $7.6B | $7.7B | $8.0B | $10.0B |
| Total liabilities | $7.9B | $7.7B | $6.7B | $7.1B | $8.0B | $8.8B | $8.8B | $9.2B | $8.5B | $7.8B |
| Shareholders' equity | $1.4B | $1.7B | $2.2B | $1.8B | $631M | $109M | β$1.2B | β$1.5B | β$453M | $2.2B |
| Margins | ||||||||||
| Gross margin | 29.5% | 30.1% | 28.2% | 27.0% | 27.3% | 29.8% | 18.3% | 23.5% | 35.2% | 45.6% |
| Operating margin | 9.8% | 14.6% | 14.3% | 12.4% | 14.0% | 16.8% | β4.6% | 6.9% | 20.8% | 33.6% |
| EBITDA margin | 16.7% | 20.0% | 19.5% | 16.0% | 17.7% | 20.6% | 2.3% | 10.9% | 23.5% | 35.8% |
| Net margin | 7.2% | 10.6% | 19.4% | 9.6% | 12.3% | 14.1% | β7.2% | 5.1% | 16.2% | 26.1% |
| FCF margin | 13.8% | 15.6% | 11.2% | 10.7% | 10.6% | 10.9% | 8.5% | 10.1% | 9.0% | 25.5% |
| Returns | ||||||||||
| Return on capital | 23.8% | 32.1% | 33.7% | 30.0% | 33.1% | 76.5% | β13.8% | 10.8% | 56.7% | 92.0% |
| Return on capital employed | 16.7% | 25.4% | 23.1% | 20.2% | 25.0% | 35.1% | β6.6% | 9.4% | 37.7% | 67.0% |
| Return on equity | 52.2% | 78.1% | 105.2% | 50.9% | 108.7% | β | β | β | β | 371.5% |
| Return on assets | 8.8% | 12.7% | 22.0% | 11.3% | 14.9% | 18.7% | β6.4% | 4.4% | 18.6% | 35.4% |
| Growth | ||||||||||
| Revenue growth | β3.5% | 3.8% | β7.1% | 1.2% | 1.6% | 9.2% | β36.7% | β11.3% | 38.9% | 34.1% |
| Net income growth | 211.3% | 53.1% | 70.2% | β50.1% | 30.9% | 25.5% | β132.1% | β | 338.5% | 116.8% |
| EPS growth | 214.6% | 57.0% | 74.3% | β46.3% | 41.4% | 37.3% | β134.8% | β | 328.5% | 105.3% |
| FCF growth | 35.6% | 17.9% | β33.7% | β2.6% | β0.1% | 13.1% | β50.9% | 6.1% | 23.2% | 279.6% |
| Share count change | β1.0% | β2.3% | β2.4% | β7.0% | β7.6% | β8.6% | β7.6% | 2.4% | 2.4% | 5.5% |
| Financial health | ||||||||||
| Net debt / EBITDA | 1.4x | 1.3x | 1.0x | 1.5x | 2.1x | 0.2x | 27.3x | 6.0x | 1.9x | 0.4x |
| Debt / equity | 3.7x | 2.9x | 2.0x | 2.3x | 8.1x | β | β | β | β | 1.7x |
| Interest coverage | 4.8x | 6.9x | 6.6x | 6.5x | 6.8x | 7.9x | β1.1x | 1.4x | 5.9x | 14.4x |
| Current ratio | 1.9x | 1.4x | 2.0x | 1.5x | 1.3x | 1.1x | 1.1x | 1.1x | 1.4x | 1.7x |
| Quick ratio | 1.6x | 1.0x | 1.5x | 1.1x | 0.9x | 0.7x | 0.7x | 0.7x | 0.8x | 1.2x |
| Capital allocation | ||||||||||
| Capex / revenue | 4.0% | 3.3% | 5.8% | 5.6% | 4.7% | 3.3% | 4.3% | 3.9% | 2.9% | 4.7% |
| Stock comp / revenue | 1.3% | 1.0% | 1.0% | 1.0% | 1.1% | 1.2% | 1.6% | 1.9% | 2.2% | 1.8% |
| Payouts / FCF | 68.9% | 62.2% | 144.6% | 134.9% | 239.0% | 188.8% | 158.2% | 88.1% | 73.4% | 26.1% |
| Quality scores | ||||||||||
| Piotroski F-score | 8.0 | 7.0 | 6.0 | 5.0 | 7.0 | 8.0 | 3.0 | 6.0 | 7.0 | 8.0 |
| Altman Z'' | 1.0 | 0.6 | 1.4 | 0.5 | β0.5 | β0.8 | β3.9 | β3.4 | β1.0 | 2.5 |
| Accruals ratio | β13.1% | β10.0% | 2.7% | β8.0% | β3.5% | β0.1% | β17.8% | β7.6% | 4.9% | β5.5% |
Source: SEC EDGAR XBRL filings (CIK 0001137789). Data updated October 9, 2026. Quarterly fourth quarters are the full year minus the first nine months. For information only β not investment advice. Check the original filings before relying on any figure.
